[UAC] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[UAC] UAC BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 9.4%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 178,177 183,887 165,455 183,044 180,075 189,760 178,811 -0.05%
PBT 22,721 17,777 27,216 40,840 40,406 48,934 44,628 -10.63%
Tax -3,021 -4,899 -4,632 -9,924 -12,216 -13,532 -11,395 -19.83%
NP 19,700 12,878 22,584 30,916 28,190 35,402 33,233 -8.33%
-
NP to SH 19,700 12,878 22,584 30,916 28,259 35,402 33,233 -8.33%
-
Tax Rate 13.30% 27.56% 17.02% 24.30% 30.23% 27.65% 25.53% -
Total Cost 158,477 171,009 142,871 152,128 151,885 154,358 145,578 1.42%
-
Net Worth 305,766 302,048 305,732 300,263 284,353 271,425 250,140 3.40%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 19,342 16,367 22,316 23,724 22,042 25,537 21,440 -1.70%
Div Payout % 98.19% 127.09% 98.81% 76.74% 78.00% 72.14% 64.52% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 305,766 302,048 305,732 300,263 284,353 271,425 250,140 3.40%
NOSH 74,395 74,396 74,387 74,139 73,476 72,963 71,468 0.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.06% 7.00% 13.65% 16.89% 15.65% 18.66% 18.59% -
ROE 6.44% 4.26% 7.39% 10.30% 9.94% 13.04% 13.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 239.50 247.17 222.42 246.89 245.08 260.07 250.19 -0.72%
EPS 26.48 17.31 30.36 41.70 38.46 48.52 46.50 -8.94%
DPS 26.00 22.00 30.00 32.00 30.00 35.00 30.00 -2.35%
NAPS 4.11 4.06 4.11 4.05 3.87 3.72 3.50 2.71%
Adjusted Per Share Value based on latest NOSH - 74,175
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 239.51 247.19 222.41 246.05 242.06 255.08 240.36 -0.05%
EPS 26.48 17.31 30.36 41.56 37.99 47.59 44.67 -8.33%
DPS 26.00 22.00 30.00 31.89 29.63 34.33 28.82 -1.70%
NAPS 4.1102 4.0603 4.1098 4.0363 3.8224 3.6486 3.3625 3.39%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.49 2.57 4.30 3.98 4.80 5.30 4.98 -
P/RPS 1.46 1.04 1.93 1.61 1.96 2.04 1.99 -5.02%
P/EPS 13.18 14.85 14.16 9.54 12.48 10.92 10.71 3.51%
EY 7.59 6.74 7.06 10.48 8.01 9.15 9.34 -3.39%
DY 7.45 8.56 6.98 8.04 6.25 6.60 6.02 3.61%
P/NAPS 0.85 0.63 1.05 0.98 1.24 1.42 1.42 -8.19%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 18/02/09 25/02/08 14/02/07 15/02/06 17/02/05 18/02/04 -
Price 3.25 3.10 4.26 3.88 4.80 5.00 4.90 -
P/RPS 1.36 1.25 1.92 1.57 1.96 1.92 1.96 -5.90%
P/EPS 12.27 17.91 14.03 9.30 12.48 10.31 10.54 2.56%
EY 8.15 5.58 7.13 10.75 8.01 9.70 9.49 -2.50%
DY 8.00 7.10 7.04 8.25 6.25 7.00 6.12 4.56%
P/NAPS 0.79 0.76 1.04 0.96 1.24 1.34 1.40 -9.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment